Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $133k initial cash invested.
1.41%
Cash On Cash
6.56%
Cap Rate
1.13
DSCR
$4,890
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,492
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,890
Total Expenses
$4,733
Mortgage P&I
54%
$2,651
Property Taxes
4%
$172
Home Insurance
4%
$208
HOA
1%
$38
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538